| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 18.26B | ¥ 19.52B | ¥ 18.45B | ¥ 17.92B | ¥ 17.33B |
| Gross Profit | ¥ 6.90B | ¥ 7.28B | ¥ 6.86B | ¥ 6.86B | ¥ 6.54B |
| Operating Income | ¥ 2.69B | ¥ 2.98B | ¥ 2.62B | ¥ 2.59B | ¥ 2.28B |
| EBITDA | ¥ 3.07B | ¥ 3.31B | ¥ 2.89B | ¥ 2.90B | ¥ 2.65B |
| Net Income | ¥ 2.15B | ¥ 2.08B | ¥ 1.76B | ¥ 2.00B | ¥ 1.62B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 13.12B | ¥ 12.32B | ¥ 13.54B | ¥ 11.50B | ¥ 9.93B |
| Total Assets | ¥ 27.14B | ¥ 26.41B | ¥ 24.75B | ¥ 22.63B | ¥ 21.07B |
| Total Debt | ¥ 220.79M | ¥ 298.35M | ¥ 389.81M | ¥ 71.22M | ¥ 15.48M |
| Net Debt | ¥ -12.90B | ¥ -12.02B | ¥ -13.15B | ¥ -11.43B | ¥ -9.92B |
| Total Liabilities | ¥ 5.22B | ¥ 5.48B | ¥ 5.52B | ¥ 5.09B | ¥ 5.11B |
| Stockholders' Equity | ¥ 21.59B | ¥ 20.63B | ¥ 18.94B | ¥ 17.42B | ¥ 15.88B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.78B | ¥ -209.16M | ¥ 2.71B | ¥ 1.65B | ¥ 1.79B |
| Operating Cash Flow | ¥ 2.31B | ¥ 2.10B | ¥ 3.06B | ¥ 1.79B | ¥ 1.92B |
| Investing Cash Flow | ¥ 367.13M | ¥ -3.11B | ¥ -671.30M | ¥ -158.75M | ¥ -209.66M |
| Financing Cash Flow | ¥ -1.57B | ¥ -649.30M | ¥ -474.56M | ¥ -450.10M | ¥ -1.28B |